| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 166 385.00 | 72 881.00 | 2 093 504.00 | 2 166 385.00 |
BJ TOTAL (I) | 4 536 932.00 | 72 881.00 | 4 464 051.00 | 4 536 932.00 |
BZ Other receivables | 14 930.00 | | 14 930.00 | 14 930.00 |
CF Cash and cash equivalents | 21 464.00 | | 21 464.00 | 21 464.00 |
CJ TOTAL (II) | 36 394.00 | | 36 394.00 | 36 394.00 |
CO Grand total (0 to V) | 4 573 326.00 | 72 881.00 | 4 500 445.00 | 4 573 326.00 |
CU Other investments | 2 370 546.00 | | 2 370 546.00 | 2 370 546.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 170 933.00 | | | 2 170 933.00 |
DB Share, merger, contribution premiums, etc. | 115 472.00 | | | 115 472.00 |
DD Legal reserve (1) | 88 340.00 | | | 88 340.00 |
DG Other reserves | 1 761 353.00 | | | 1 761 353.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 174 447.00 | | | 174 447.00 |
DL TOTAL (I) | 4 310 546.00 | | | 4 310 546.00 |
DV Miscellaneous Loans and Financial Debts (4) | 187 823.00 | | | 187 823.00 |
DX Trade payables and related accounts | 2 076.00 | | | 2 076.00 |
EC TOTAL (IV) | 189 899.00 | | | 189 899.00 |
EE Grand total (I to V) | 4 500 445.00 | | | 4 500 445.00 |
EG Accrued income and payables due within one year | 189 899.00 | | | 189 899.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2 097.00 | |
FR Total operating income (I) | | | 2 097.00 | |
FW Other purchases and external expenses | | | 10 630.00 | |
FX Taxes, duties, and similar payments | | | 500.00 | |
GF Total Operating Expenses (II) | | | 11 130.00 | |
GG - OPERATING RESULT (I - II) | | | -9 033.00 | |
GH Attributed profit or transferred loss (III) | | | 158 467.00 | |
GI Supported loss or transferred profit (IV) | | | 27 668.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 343 957.00 | |
GP Total financial income (V) | | | 343 957.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 343 957.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 465 723.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 185 817.00 | | | 185 817.00 |
HH Total exceptional expenses (VIII) | 185 817.00 | | | 185 817.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -185 817.00 | | | -185 817.00 |
HK Income tax | 105 458.00 | | | 105 458.00 |
HL TOTAL REVENUE (I + III + V + VII) | 504 522.00 | | | 504 522.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 330 074.00 | | | 330 074.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 174 447.00 | | | 174 447.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 4 465 239.00 | 71 693.00 | | 4 465 239.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 536 932.00 | |
I4 DECREASES Grand Total | | | 4 536 932.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 465 239.00 | 71 693.00 | | 4 465 239.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 72 881.00 | | | 72 881.00 |
7C Grand total | 72 881.00 | | | 72 881.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 076.00 | 2 076.00 | | 2 076.00 |
UL Receivables related to investments | 2 166 385.00 | | 2 166 385.00 | 2 166 385.00 |
VI Group and Associates | 187 823.00 | 187 823.00 | | 187 823.00 |
VM Income taxes | 14 930.00 | 14 930.00 | | 14 930.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 181 315.00 | 14 930.00 | 2 166 385.00 | 2 181 315.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 189 899.00 | 189 899.00 | | 189 899.00 |
